Also trades as: PKO.WA (WSE) · $vol 74M · PSZKY (OTC) · $vol 1M

$29.42

-4.43 (-13.09%)

Weekly Expected Move ±9.9%

$24 $27 $29 $32 $35

OTC · Financial Services · Banks · Tech Score Neutral · Power 64 · $36.8B mcap · 858M float · 0.0001% daily turnover · Short 47% of daily vol

Revenue

$40.1B +3.2% ▲

5Y CAGR: +20.1%

Gross Profit

$21.9B -24.3% ▼

5Y CAGR: +8.4%

Operating Income

$13.8B +8.7% ▲

Net Income

$10.7B +14.7% ▲

EPS (Diluted)

$8.54 +14.8% ▲

EBITDA

$14.3B -0.1% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$15.8B	$25.6B	$37.1B	$38.9B	$40.1B
YoY Growth	-1.6%	+62.3%	+44.9%	+4.7%	+3.2%
Cost of Revenue	$686M	$8.3B	$12.9B	$10.0B	$10.0B
Gross Profit	$15.1B	$17.3B	$24.2B	$28.9B	$21.9B
Gross Margin	95.7%	67.5%	65.2%	74.3%	54.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$3.2B	$1.9B	$2.1B	$5.4B
Operating Expenses	$8.6B	$12.5B	$15.7B	$16.1B	$8.1B
Operating Income	$6.5B	$4.8B	$8.6B	$12.7B	$13.8B
Operating Margin	41.3%	18.6%	23.1%	32.8%	34.5%
Interest Expense	$686M	$8.3B	$12.9B	$10.0B	$9.0B
Income Before Tax	$6.5B	$4.8B	$8.6B	$12.7B	$13.8B
Tax Expense	$1.6B	$1.5B	$3.1B	$3.4B	$3.2B
Net Income	$4.9B	$3.3B	$5.5B	$9.3B	$10.7B
Net Margin	30.9%	12.9%	14.8%	23.9%	26.6%
EPS (Diluted)	$3.90	$2.65	$4.40	$7.44	$8.54
EBITDA	$7.7B	$6.0B	$9.9B	$14.3B	$14.3B
Shares Outstanding	1.25B	1.25B	1.25B	1.25B	348M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$9.8B	$10.3B	$10.0B	$10.2B	$10.1B	$9.8B	$7.3B	$7.4B
Cost of Revenue	$2.5B	$2.4B	$2.3B	$2.3B	$2.3B	$2.1B	$2.1B	$1.7B
Gross Profit	$7.3B	$7.9B	$7.7B	$7.9B	$7.8B	$7.7B	$7.1B	$7.4B
Gross Margin	75.0%	76.4%	76.6%	77.1%	77.5%	78.5%	97.2%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$467M	$823M	$528M	$500M	$480M	$1.5B	$1.3B	$1.3B
Operating Expenses	$3.7B	$4.6B	$4.3B	$4.3B	$4.1B	$4.5B	$3.2B	$3.6B
Operating Income	$3.6B	$3.3B	$3.4B	$3.6B	$3.7B	$3.2B	$4.0B	$5.2B
Operating Margin	37.2%	32.1%	33.8%	34.9%	36.6%	32.7%	53.9%	70.7%
Interest Expense	$2.5B	$2.4B	$2.3B	$2.3B	$2.3B	$2.1B	$1.8B	$1.7B
Income Before Tax	$3.6B	$3.3B	$3.4B	$3.6B	$3.7B	$3.2B	$4.0B	$4.4B
Tax Expense	$1.2B	$850M	$914M	$895M	$867M	$490M	$1.4B	$1.6B
Net Income	$2.5B	$2.4B	$2.5B	$2.7B	$2.8B	$2.7B	$2.5B	$2.8B
Net Margin	25.1%	23.8%	24.7%	26.1%	28.1%	27.7%	34.3%	37.4%
EPS (Diluted)	$1.97	$1.96	$1.98	$2.13	$2.27	$2.15	$2.02	$2.22
EBITDA	$4.0B	$3.7B	$3.8B	$4.0B	$4.1B	$3.2B	$4.1B	$4.3B
Shares Outstanding	1.25B	1.25B	1.25B	1.25B	1.25B	348M	337M	332M

PSZKF OTC